[WONG] QoQ Quarter Result on 31-Jan-2011 [#1]

Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jan-2011 [#1]
Profit Trend
QoQ- 106.8%
YoY- 216.94%
View:
Show?
Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 8,049 8,077 10,742 10,814 12,279 10,492 9,621 -11.18%
PBT -351 227 230 233 -2,025 322 -308 9.07%
Tax -133 0 0 0 -181 -1 0 -
NP -484 227 230 233 -2,206 321 -308 35.05%
-
NP to SH -381 215 163 145 -2,132 395 -369 2.15%
-
Tax Rate - 0.00% 0.00% 0.00% - 0.31% - -
Total Cost 8,533 7,850 10,512 10,581 14,485 10,171 9,929 -9.58%
-
Net Worth 62,511 62,708 63,388 63,437 62,857 65,534 65,700 -3.25%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 62,511 62,708 63,388 63,437 62,857 65,534 65,700 -3.25%
NOSH 89,302 89,583 90,555 90,625 89,795 89,772 90,000 -0.51%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin -6.01% 2.81% 2.14% 2.15% -17.97% 3.06% -3.20% -
ROE -0.61% 0.34% 0.26% 0.23% -3.39% 0.60% -0.56% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 9.01 9.02 11.86 11.93 13.67 11.69 10.69 -10.74%
EPS -0.42 0.24 0.18 0.16 -2.37 0.44 -0.41 1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.70 0.70 0.73 0.73 -2.75%
Adjusted Per Share Value based on latest NOSH - 90,625
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 3.19 3.20 4.26 4.29 4.87 4.16 3.82 -11.29%
EPS -0.15 0.09 0.06 0.06 -0.85 0.16 -0.15 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2479 0.2487 0.2514 0.2516 0.2493 0.2599 0.2606 -3.26%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.22 0.265 0.26 0.26 0.29 0.34 0.32 -
P/RPS 2.44 2.94 2.19 2.18 2.12 2.91 2.99 -12.64%
P/EPS -51.57 110.42 144.44 162.50 -12.21 77.27 -78.05 -24.08%
EY -1.94 0.91 0.69 0.62 -8.19 1.29 -1.28 31.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.37 0.37 0.41 0.47 0.44 -20.77%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 27/12/11 29/09/11 29/06/11 30/03/11 30/12/10 29/09/10 29/06/10 -
Price 0.21 0.18 0.23 0.26 0.27 0.30 0.32 -
P/RPS 2.33 2.00 1.94 2.18 1.97 2.57 2.99 -15.27%
P/EPS -49.22 75.00 127.78 162.50 -11.37 68.18 -78.05 -26.40%
EY -2.03 1.33 0.78 0.62 -8.79 1.47 -1.28 35.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.33 0.37 0.39 0.41 0.44 -22.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment